How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $55,142 |
| Monthly savings required | $436 |
How much will it cost to send your child to University of Arkansas at Pine Bluff in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $220,567.85 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $436.49 into a 529 or other college savings plan earning and after tax or tax exempt return of 7% will be necessary to achieve this balance.
| Current Annual Cost | $21,264.00 |
| Years until enrollment | 18 |
| Annual Tuition Increase | 5% |
| Current Savings | $0.00 |
| After Tax Return on Savings | 7% |
| Years of enrollment | 4 |
Discover how much will you need to start saving now to afford University of Arkansas at Pine Bluff in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $436.49 | $0.00 | $0.00 | $436.49 |
| 2 | $436.49 | $436.49 | $0.00 | $2.47 | $875.45 |
| 3 | $875.45 | $436.49 | $0.00 | $4.95 | $1,316.89 |
| 4 | $1,316.89 | $436.49 | $0.00 | $7.45 | $1,760.83 |
| 5 | $1,760.83 | $436.49 | $0.00 | $9.96 | $2,207.28 |
| 6 | $2,207.28 | $436.49 | $0.00 | $12.48 | $2,656.25 |
| 7 | $2,656.25 | $436.49 | $0.00 | $15.02 | $3,107.76 |
| 8 | $3,107.76 | $436.49 | $0.00 | $17.57 | $3,561.82 |
| 9 | $3,561.82 | $436.49 | $0.00 | $20.14 | $4,018.45 |
| 10 | $4,018.45 | $436.49 | $0.00 | $22.72 | $4,477.66 |
| 11 | $4,477.66 | $436.49 | $0.00 | $25.32 | $4,939.47 |
| 12 | $4,939.47 | $436.49 | $0.00 | $27.93 | $5,403.89 |
| 13 | $5,403.89 | $436.49 | $0.00 | $30.55 | $5,870.93 |
| 14 | $5,870.93 | $436.49 | $0.00 | $33.20 | $6,340.62 |
| 15 | $6,340.62 | $436.49 | $0.00 | $35.85 | $6,812.96 |
| 16 | $6,812.96 | $436.49 | $0.00 | $38.52 | $7,287.97 |
| 17 | $7,287.97 | $436.49 | $0.00 | $41.21 | $7,765.67 |
| 18 | $7,765.67 | $436.49 | $0.00 | $43.91 | $8,246.07 |
| 19 | $8,246.07 | $436.49 | $0.00 | $46.62 | $8,729.18 |
| 20 | $8,729.18 | $436.49 | $0.00 | $49.36 | $9,215.03 |
| 21 | $9,215.03 | $436.49 | $0.00 | $52.10 | $9,703.62 |
| 22 | $9,703.62 | $436.49 | $0.00 | $54.87 | $10,194.98 |
| 23 | $10,194.98 | $436.49 | $0.00 | $57.64 | $10,689.11 |
| 24 | $10,689.11 | $436.49 | $0.00 | $60.44 | $11,186.04 |
| 25 | $11,186.04 | $436.49 | $0.00 | $63.25 | $11,685.78 |
| 26 | $11,685.78 | $436.49 | $0.00 | $66.07 | $12,188.34 |
| 27 | $12,188.34 | $436.49 | $0.00 | $68.91 | $12,693.74 |
| 28 | $12,693.74 | $436.49 | $0.00 | $71.77 | $13,202.00 |
| 29 | $13,202.00 | $436.49 | $0.00 | $74.65 | $13,713.14 |
| 30 | $13,713.14 | $436.49 | $0.00 | $77.54 | $14,227.17 |
| 31 | $14,227.17 | $436.49 | $0.00 | $80.44 | $14,744.10 |
| 32 | $14,744.10 | $436.49 | $0.00 | $83.37 | $15,263.96 |
| 33 | $15,263.96 | $436.49 | $0.00 | $86.30 | $15,786.75 |
| 34 | $15,786.75 | $436.49 | $0.00 | $89.26 | $16,312.50 |
| 35 | $16,312.50 | $436.49 | $0.00 | $92.23 | $16,841.22 |
| 36 | $16,841.22 | $436.49 | $0.00 | $95.22 | $17,372.93 |
| 37 | $17,372.93 | $436.49 | $0.00 | $98.23 | $17,907.65 |
| 38 | $17,907.65 | $436.49 | $0.00 | $101.25 | $18,445.39 |
| 39 | $18,445.39 | $436.49 | $0.00 | $104.29 | $18,986.17 |
| 40 | $18,986.17 | $436.49 | $0.00 | $107.35 | $19,530.01 |
| 41 | $19,530.01 | $436.49 | $0.00 | $110.43 | $20,076.93 |
| 42 | $20,076.93 | $436.49 | $0.00 | $113.52 | $20,626.94 |
| 43 | $20,626.94 | $436.49 | $0.00 | $116.63 | $21,180.06 |
| 44 | $21,180.06 | $436.49 | $0.00 | $119.76 | $21,736.31 |
| 45 | $21,736.31 | $436.49 | $0.00 | $122.90 | $22,295.70 |
| 46 | $22,295.70 | $436.49 | $0.00 | $126.06 | $22,858.25 |
| 47 | $22,858.25 | $436.49 | $0.00 | $129.24 | $23,423.98 |
| 48 | $23,423.98 | $436.49 | $0.00 | $132.44 | $23,992.91 |
| 49 | $23,992.91 | $436.49 | $0.00 | $135.66 | $24,565.06 |
| 50 | $24,565.06 | $436.49 | $0.00 | $138.89 | $25,140.44 |
| 51 | $25,140.44 | $436.49 | $0.00 | $142.15 | $25,719.08 |
| 52 | $25,719.08 | $436.49 | $0.00 | $145.42 | $26,300.99 |
| 53 | $26,300.99 | $436.49 | $0.00 | $148.71 | $26,886.19 |
| 54 | $26,886.19 | $436.49 | $0.00 | $152.02 | $27,474.70 |
| 55 | $27,474.70 | $436.49 | $0.00 | $155.35 | $28,066.54 |
| 56 | $28,066.54 | $436.49 | $0.00 | $158.69 | $28,661.72 |
| 57 | $28,661.72 | $436.49 | $0.00 | $162.06 | $29,260.27 |
| 58 | $29,260.27 | $436.49 | $0.00 | $165.44 | $29,862.20 |
| 59 | $29,862.20 | $436.49 | $0.00 | $168.85 | $30,467.54 |
| 60 | $30,467.54 | $436.49 | $0.00 | $172.27 | $31,076.30 |
| 61 | $31,076.30 | $436.49 | $0.00 | $175.71 | $31,688.50 |
| 62 | $31,688.50 | $436.49 | $0.00 | $179.17 | $32,304.16 |
| 63 | $32,304.16 | $436.49 | $0.00 | $182.65 | $32,923.30 |
| 64 | $32,923.30 | $436.49 | $0.00 | $186.15 | $33,545.94 |
| 65 | $33,545.94 | $436.49 | $0.00 | $189.67 | $34,172.10 |
| 66 | $34,172.10 | $436.49 | $0.00 | $193.21 | $34,801.80 |
| 67 | $34,801.80 | $436.49 | $0.00 | $196.77 | $35,435.06 |
| 68 | $35,435.06 | $436.49 | $0.00 | $200.35 | $36,071.90 |
| 69 | $36,071.90 | $436.49 | $0.00 | $203.96 | $36,712.35 |
| 70 | $36,712.35 | $436.49 | $0.00 | $207.58 | $37,356.42 |
| 71 | $37,356.42 | $436.49 | $0.00 | $211.22 | $38,004.13 |
| 72 | $38,004.13 | $436.49 | $0.00 | $214.88 | $38,655.50 |
| 73 | $38,655.50 | $436.49 | $0.00 | $218.56 | $39,310.55 |
| 74 | $39,310.55 | $436.49 | $0.00 | $222.27 | $39,969.31 |
| 75 | $39,969.31 | $436.49 | $0.00 | $225.99 | $40,631.79 |
| 76 | $40,631.79 | $436.49 | $0.00 | $229.74 | $41,298.02 |
| 77 | $41,298.02 | $436.49 | $0.00 | $233.51 | $41,968.02 |
| 78 | $41,968.02 | $436.49 | $0.00 | $237.29 | $42,641.80 |
| 79 | $42,641.80 | $436.49 | $0.00 | $241.10 | $43,319.39 |
| 80 | $43,319.39 | $436.49 | $0.00 | $244.93 | $44,000.81 |
| 81 | $44,000.81 | $436.49 | $0.00 | $248.79 | $44,686.09 |
| 82 | $44,686.09 | $436.49 | $0.00 | $252.66 | $45,375.24 |
| 83 | $45,375.24 | $436.49 | $0.00 | $256.56 | $46,068.29 |
| 84 | $46,068.29 | $436.49 | $0.00 | $260.48 | $46,765.26 |
| 85 | $46,765.26 | $436.49 | $0.00 | $264.42 | $47,466.17 |
| 86 | $47,466.17 | $436.49 | $0.00 | $268.38 | $48,171.04 |
| 87 | $48,171.04 | $436.49 | $0.00 | $272.37 | $48,879.90 |
| 88 | $48,879.90 | $436.49 | $0.00 | $276.37 | $49,592.76 |
| 89 | $49,592.76 | $436.49 | $0.00 | $280.40 | $50,309.65 |
| 90 | $50,309.65 | $436.49 | $0.00 | $284.46 | $51,030.60 |
| 91 | $51,030.60 | $436.49 | $0.00 | $288.53 | $51,755.62 |
| 92 | $51,755.62 | $436.49 | $0.00 | $292.63 | $52,484.74 |
| 93 | $52,484.74 | $436.49 | $0.00 | $296.76 | $53,217.99 |
| 94 | $53,217.99 | $436.49 | $0.00 | $300.90 | $53,955.38 |
| 95 | $53,955.38 | $436.49 | $0.00 | $305.07 | $54,696.94 |
| 96 | $54,696.94 | $436.49 | $0.00 | $309.26 | $55,442.69 |
| 97 | $55,442.69 | $436.49 | $0.00 | $313.48 | $56,192.66 |
| 98 | $56,192.66 | $436.49 | $0.00 | $317.72 | $56,946.87 |
| 99 | $56,946.87 | $436.49 | $0.00 | $321.99 | $57,705.35 |
| 100 | $57,705.35 | $436.49 | $0.00 | $326.27 | $58,468.11 |
| 101 | $58,468.11 | $436.49 | $0.00 | $330.59 | $59,235.19 |
| 102 | $59,235.19 | $436.49 | $0.00 | $334.92 | $60,006.60 |
| 103 | $60,006.60 | $436.49 | $0.00 | $339.29 | $60,782.38 |
| 104 | $60,782.38 | $436.49 | $0.00 | $343.67 | $61,562.54 |
| 105 | $61,562.54 | $436.49 | $0.00 | $348.08 | $62,347.11 |
| 106 | $62,347.11 | $436.49 | $0.00 | $352.52 | $63,136.12 |
| 107 | $63,136.12 | $436.49 | $0.00 | $356.98 | $63,929.59 |
| 108 | $63,929.59 | $436.49 | $0.00 | $361.47 | $64,727.55 |
| 109 | $64,727.55 | $436.49 | $0.00 | $365.98 | $65,530.02 |
| 110 | $65,530.02 | $436.49 | $0.00 | $370.52 | $66,337.03 |
| 111 | $66,337.03 | $436.49 | $0.00 | $375.08 | $67,148.60 |
| 112 | $67,148.60 | $436.49 | $0.00 | $379.67 | $67,964.76 |
| 113 | $67,964.76 | $436.49 | $0.00 | $384.28 | $68,785.53 |
| 114 | $68,785.53 | $436.49 | $0.00 | $388.92 | $69,610.94 |
| 115 | $69,610.94 | $436.49 | $0.00 | $393.59 | $70,441.02 |
| 116 | $70,441.02 | $436.49 | $0.00 | $398.28 | $71,275.79 |
| 117 | $71,275.79 | $436.49 | $0.00 | $403.00 | $72,115.28 |
| 118 | $72,115.28 | $436.49 | $0.00 | $407.75 | $72,959.52 |
| 119 | $72,959.52 | $436.49 | $0.00 | $412.52 | $73,808.53 |
| 120 | $73,808.53 | $436.49 | $0.00 | $417.32 | $74,662.34 |
| 121 | $74,662.34 | $436.49 | $0.00 | $422.15 | $75,520.98 |
| 122 | $75,520.98 | $436.49 | $0.00 | $427.01 | $76,384.48 |
| 123 | $76,384.48 | $436.49 | $0.00 | $431.89 | $77,252.86 |
| 124 | $77,252.86 | $436.49 | $0.00 | $436.80 | $78,126.15 |
| 125 | $78,126.15 | $436.49 | $0.00 | $441.74 | $79,004.38 |
| 126 | $79,004.38 | $436.49 | $0.00 | $446.70 | $79,887.57 |
| 127 | $79,887.57 | $436.49 | $0.00 | $451.70 | $80,775.76 |
| 128 | $80,775.76 | $436.49 | $0.00 | $456.72 | $81,668.97 |
| 129 | $81,668.97 | $436.49 | $0.00 | $461.77 | $82,567.23 |
| 130 | $82,567.23 | $436.49 | $0.00 | $466.85 | $83,470.57 |
| 131 | $83,470.57 | $436.49 | $0.00 | $471.95 | $84,379.01 |
| 132 | $84,379.01 | $436.49 | $0.00 | $477.09 | $85,292.59 |
| 133 | $85,292.59 | $436.49 | $0.00 | $482.26 | $86,211.34 |
| 134 | $86,211.34 | $436.49 | $0.00 | $487.45 | $87,135.28 |
| 135 | $87,135.28 | $436.49 | $0.00 | $492.68 | $88,064.45 |
| 136 | $88,064.45 | $436.49 | $0.00 | $497.93 | $88,998.87 |
| 137 | $88,998.87 | $436.49 | $0.00 | $503.21 | $89,938.57 |
| 138 | $89,938.57 | $436.49 | $0.00 | $508.53 | $90,883.59 |
| 139 | $90,883.59 | $436.49 | $0.00 | $513.87 | $91,833.95 |
| 140 | $91,833.95 | $436.49 | $0.00 | $519.24 | $92,789.68 |
| 141 | $92,789.68 | $436.49 | $0.00 | $524.65 | $93,750.82 |
| 142 | $93,750.82 | $436.49 | $0.00 | $530.08 | $94,717.39 |
| 143 | $94,717.39 | $436.49 | $0.00 | $535.55 | $95,689.43 |
| 144 | $95,689.43 | $436.49 | $0.00 | $541.04 | $96,666.96 |
| 145 | $96,666.96 | $436.49 | $0.00 | $546.57 | $97,650.02 |
| 146 | $97,650.02 | $436.49 | $0.00 | $552.13 | $98,638.64 |
| 147 | $98,638.64 | $436.49 | $0.00 | $557.72 | $99,632.85 |
| 148 | $99,632.85 | $436.49 | $0.00 | $563.34 | $100,632.68 |
| 149 | $100,632.68 | $436.49 | $0.00 | $568.99 | $101,638.16 |
| 150 | $101,638.16 | $436.49 | $0.00 | $574.68 | $102,649.33 |
| 151 | $102,649.33 | $436.49 | $0.00 | $580.39 | $103,666.21 |
| 152 | $103,666.21 | $436.49 | $0.00 | $586.14 | $104,688.84 |
| 153 | $104,688.84 | $436.49 | $0.00 | $591.93 | $105,717.26 |
| 154 | $105,717.26 | $436.49 | $0.00 | $597.74 | $106,751.49 |
| 155 | $106,751.49 | $436.49 | $0.00 | $603.59 | $107,791.57 |
| 156 | $107,791.57 | $436.49 | $0.00 | $609.47 | $108,837.53 |
| 157 | $108,837.53 | $436.49 | $0.00 | $615.38 | $109,889.40 |
| 158 | $109,889.40 | $436.49 | $0.00 | $621.33 | $110,947.22 |
| 159 | $110,947.22 | $436.49 | $0.00 | $627.31 | $112,011.02 |
| 160 | $112,011.02 | $436.49 | $0.00 | $633.33 | $113,080.84 |
| 161 | $113,080.84 | $436.49 | $0.00 | $639.38 | $114,156.71 |
| 162 | $114,156.71 | $436.49 | $0.00 | $645.46 | $115,238.66 |
| 163 | $115,238.66 | $436.49 | $0.00 | $651.58 | $116,326.73 |
| 164 | $116,326.73 | $436.49 | $0.00 | $657.73 | $117,420.95 |
| 165 | $117,420.95 | $436.49 | $0.00 | $663.92 | $118,521.36 |
| 166 | $118,521.36 | $436.49 | $0.00 | $670.14 | $119,627.99 |
| 167 | $119,627.99 | $436.49 | $0.00 | $676.39 | $120,740.87 |
| 168 | $120,740.87 | $436.49 | $0.00 | $682.69 | $121,860.05 |
| 169 | $121,860.05 | $436.49 | $0.00 | $689.01 | $122,985.55 |
| 170 | $122,985.55 | $436.49 | $0.00 | $695.38 | $124,117.42 |
| 171 | $124,117.42 | $436.49 | $0.00 | $701.78 | $125,255.69 |
| 172 | $125,255.69 | $436.49 | $0.00 | $708.21 | $126,400.39 |
| 173 | $126,400.39 | $436.49 | $0.00 | $714.69 | $127,551.57 |
| 174 | $127,551.57 | $436.49 | $0.00 | $721.20 | $128,709.26 |
| 175 | $128,709.26 | $436.49 | $0.00 | $727.74 | $129,873.49 |
| 176 | $129,873.49 | $436.49 | $0.00 | $734.32 | $131,044.30 |
| 177 | $131,044.30 | $436.49 | $0.00 | $740.94 | $132,221.73 |
| 178 | $132,221.73 | $436.49 | $0.00 | $747.60 | $133,405.82 |
| 179 | $133,405.82 | $436.49 | $0.00 | $754.30 | $134,596.61 |
| 180 | $134,596.61 | $436.49 | $0.00 | $761.03 | $135,794.13 |
| 181 | $135,794.13 | $436.49 | $0.00 | $767.80 | $136,998.42 |
| 182 | $136,998.42 | $436.49 | $0.00 | $774.61 | $138,209.52 |
| 183 | $138,209.52 | $436.49 | $0.00 | $781.46 | $139,427.47 |
| 184 | $139,427.47 | $436.49 | $0.00 | $788.34 | $140,652.30 |
| 185 | $140,652.30 | $436.49 | $0.00 | $795.27 | $141,884.06 |
| 186 | $141,884.06 | $436.49 | $0.00 | $802.23 | $143,122.78 |
| 187 | $143,122.78 | $436.49 | $0.00 | $809.24 | $144,368.51 |
| 188 | $144,368.51 | $436.49 | $0.00 | $816.28 | $145,621.28 |
| 189 | $145,621.28 | $436.49 | $0.00 | $823.36 | $146,881.13 |
| 190 | $146,881.13 | $436.49 | $0.00 | $830.49 | $148,148.11 |
| 191 | $148,148.11 | $436.49 | $0.00 | $837.65 | $149,422.25 |
| 192 | $149,422.25 | $436.49 | $0.00 | $844.86 | $150,703.60 |
| 193 | $150,703.60 | $436.49 | $0.00 | $852.10 | $151,992.19 |
| 194 | $151,992.19 | $436.49 | $0.00 | $859.39 | $153,288.07 |
| 195 | $153,288.07 | $436.49 | $0.00 | $866.71 | $154,591.27 |
| 196 | $154,591.27 | $436.49 | $0.00 | $874.08 | $155,901.84 |
| 197 | $155,901.84 | $436.49 | $0.00 | $881.49 | $157,219.82 |
| 198 | $157,219.82 | $436.49 | $0.00 | $888.94 | $158,545.25 |
| 199 | $158,545.25 | $436.49 | $0.00 | $896.44 | $159,878.18 |
| 200 | $159,878.18 | $436.49 | $0.00 | $903.97 | $161,218.64 |
| 201 | $161,218.64 | $436.49 | $0.00 | $911.55 | $162,566.68 |
| 202 | $162,566.68 | $436.49 | $0.00 | $919.18 | $163,922.35 |
| 203 | $163,922.35 | $436.49 | $0.00 | $926.84 | $165,285.68 |
| 204 | $165,285.68 | $436.49 | $0.00 | $934.55 | $166,656.72 |
| 205 | $166,656.72 | $436.49 | $0.00 | $942.30 | $168,035.51 |
| 206 | $168,035.51 | $436.49 | $0.00 | $950.10 | $169,422.10 |
| 207 | $169,422.10 | $436.49 | $0.00 | $957.94 | $170,816.53 |
| 208 | $170,816.53 | $436.49 | $0.00 | $965.82 | $172,218.84 |
| 209 | $172,218.84 | $436.49 | $0.00 | $973.75 | $173,629.08 |
| 210 | $173,629.08 | $436.49 | $0.00 | $981.72 | $175,047.29 |
| 211 | $175,047.29 | $436.49 | $0.00 | $989.74 | $176,473.52 |
| 212 | $176,473.52 | $436.49 | $0.00 | $997.81 | $177,907.82 |
| 213 | $177,907.82 | $436.49 | $0.00 | $1,005.92 | $179,350.23 |
| 214 | $179,350.23 | $436.49 | $0.00 | $1,014.07 | $180,800.79 |
| 215 | $180,800.79 | $436.49 | $0.00 | $1,022.27 | $182,259.55 |
| 216 | $182,259.55 | $436.49 | $0.00 | $1,030.52 | $183,726.56 |
| 217 | $183,726.56 | $436.49 | $51,174.35 | $1,038.82 | $134,027.52 |
| 218 | $134,027.52 | $436.49 | $0.00 | $757.81 | $135,221.82 |
| 219 | $135,221.82 | $436.49 | $0.00 | $764.56 | $136,422.87 |
| 220 | $136,422.87 | $436.49 | $0.00 | $771.35 | $137,630.71 |
| 221 | $137,630.71 | $436.49 | $0.00 | $778.18 | $138,845.38 |
| 222 | $138,845.38 | $436.49 | $0.00 | $785.05 | $140,066.92 |
| 223 | $140,066.92 | $436.49 | $0.00 | $791.96 | $141,295.37 |
| 224 | $141,295.37 | $436.49 | $0.00 | $798.90 | $142,530.76 |
| 225 | $142,530.76 | $436.49 | $0.00 | $805.89 | $143,773.14 |
| 226 | $143,773.14 | $436.49 | $0.00 | $812.91 | $145,022.54 |
| 227 | $145,022.54 | $436.49 | $0.00 | $819.98 | $146,279.01 |
| 228 | $146,279.01 | $436.49 | $0.00 | $827.08 | $147,542.58 |
| 229 | $147,542.58 | $436.49 | $53,733.07 | $834.23 | $95,080.23 |
| 230 | $95,080.23 | $436.49 | $0.00 | $537.60 | $96,054.32 |
| 231 | $96,054.32 | $436.49 | $0.00 | $543.11 | $97,033.92 |
| 232 | $97,033.92 | $436.49 | $0.00 | $548.64 | $98,019.05 |
| 233 | $98,019.05 | $436.49 | $0.00 | $554.21 | $99,009.75 |
| 234 | $99,009.75 | $436.49 | $0.00 | $559.82 | $100,006.06 |
| 235 | $100,006.06 | $436.49 | $0.00 | $565.45 | $101,008.00 |
| 236 | $101,008.00 | $436.49 | $0.00 | $571.11 | $102,015.60 |
| 237 | $102,015.60 | $436.49 | $0.00 | $576.81 | $103,028.90 |
| 238 | $103,028.90 | $436.49 | $0.00 | $582.54 | $104,047.93 |
| 239 | $104,047.93 | $436.49 | $0.00 | $588.30 | $105,072.72 |
| 240 | $105,072.72 | $436.49 | $0.00 | $594.10 | $106,103.31 |
| 241 | $106,103.31 | $436.49 | $56,419.72 | $599.92 | $50,720.00 |
| 242 | $50,720.00 | $436.49 | $0.00 | $286.78 | $51,443.27 |
| 243 | $51,443.27 | $436.49 | $0.00 | $290.87 | $52,170.63 |
| 244 | $52,170.63 | $436.49 | $0.00 | $294.98 | $52,902.10 |
| 245 | $52,902.10 | $436.49 | $0.00 | $299.12 | $53,637.71 |
| 246 | $53,637.71 | $436.49 | $0.00 | $303.28 | $54,377.48 |
| 247 | $54,377.48 | $436.49 | $0.00 | $307.46 | $55,121.43 |
| 248 | $55,121.43 | $436.49 | $0.00 | $311.66 | $55,869.58 |
| 249 | $55,869.58 | $436.49 | $0.00 | $315.89 | $56,621.96 |
| 250 | $56,621.96 | $436.49 | $0.00 | $320.15 | $57,378.60 |
| 251 | $57,378.60 | $436.49 | $0.00 | $324.43 | $58,139.52 |
| 252 | $58,139.52 | $436.49 | $0.00 | $328.73 | $58,904.74 |
| 253 | $58,904.74 | $0.00 | $59,240.71 | $333.06 | ($2.91) |